Helsinki, Finland, 2016-04-14 10:45 CEST (GLOBE NEWSWIRE) --
Norvestia Oyj Stock Exchange Release 14 April 2016 at 11:45
NORVESTIA’S VOLUNTARY CHANGE IN ACCOUNTING PRINCIPLE
1. Norvestia’s voluntary change in accounting principle since 1 January 2016
Valuing investments in associates at fair value through profit or loss
Norvestia’s Board has decided to apply the venture capital organization exemption of the IAS 28 standard and to value associates and joint ventures at fair value through profit or loss in Norvestia’s consolidated IFRS financial statements according to the IAS 39 standard from 1 January 2016. As a result, all Norvestia’s investments will be valued at fair value through profit or loss. Norvestia considers the valuation of investments at fair value to give more meaningful information about the real value of investments and to better describe the company’s business, the company’s way of reviewing its investments and making decisions relating to them.
Similarly, investments in unlisted private equity funds previously booked as available-for-sale financial assets will be reclassified as financial assets at fair value through profit or loss. Thus, in future any change in value will be recognized directly in profit or loss, and not in the statement of comprehensive income. Norvestia believes that classifying investments as assets at fair value through profit or loss better describes their nature and the accumulation of returns taking into account the company’s business.
The change in question is a voluntary change in accounting principle according to the IAS 28 standard which requires that comparative figures be presented retrospectively according to the new accounting principles, including the balance sheet at the beginning of the first comparative period. The presentation of the balance sheet and income statement has been clarified as described below and the information on comparative periods has been presented according to the new balance sheet and income statement formulas.
The balance sheets and income statements created in accordance with the new accounting principles for 2015 and for interim financial periods which ended 31 March 2015, 30 June 2015 and 30 September 2015, as well as the opening balance 1 January 2015 of the comparative period are presented below.
Clarification of presentation of balance sheet and income statement
Again, the presentation of Norvestia’s balance sheet and income statement has been clarified to better describe the company’s business. In the balance sheet Norvestia’s investments have been divided into the investment portfolio (non-current assets) and into financial assets held for trading (current assets). Investments are further divided in the respective portfolios according to their nature and risks into six different categories: Growth Equity, investments in private equity funds, loan receivables from Growth Equity investments, investments in listed shares and funds as well as interest-bearing investments.
In the income statement the company’s returns will be presented as gains from investment activities with realized and unrealized returns separately in their own lines. Because all investments are now valued at fair value through profit or loss, the unrealized fair value movements of investments will no longer be recognized in the comprehensive income.
2. Significant discretion used by management in preparing consolidated financial statements
a. Determining fair values
The company’s management must use its discretion in determining the fair values of unlisted companies it has invested in. The discretion is related to both selecting the most suitable valuation method and determining the assumptions used in the selected methods. Valuation methods are selected investment by investment.
b. Venture capital organization status
Norvestia’s management has determined, in connection with Norvestia’s new strategy, that its subsidiary Norvestia Industries Oy is a venture capital organization defined in the IAS 28 standard, in which case valuing investments in associates and joint ventures at fair value is possible in the consolidated financial statements. Norvestia Industries Oy mainly focuses on private equity investment activities by investing in unlisted growth companies with the aim of contributing to the increase in their value by actively participating in company development and making a return mainly though the value increase of its portfolio companies in the medium and long term.
Norvestia to cease publishing Net Asset Value monthly
Norvestia has until now published its Net Asset Value monthly, but due to the change in accounting principle the company will no longer publish Net Asset Value reports. After the change the Group’s shareholders’ equity presented on quarterly Interim Reports will correspond with the company’s Net Asset Value which better describes the company’s business and the real value of investments.
THE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE ON OPENING BALANCE SHEET
| old | adjustment | adjusted | |||
| 1 000 € | 1/1/2015 | 1/1/2015 | |||
| Assets | |||||
| NON-CURRENT ASSETS | |||||
| Intangible assets | 5 | 5 | |||
| Tangible assets | 15 | 15 | |||
| Interests in associates | 7,276 | -7,276 | 0 | ||
| Available-for-sale financial assets | 4,560 | -4,560 | 0 | ||
| Investment portfolio | |||||
| Growth Equity investments | 0 | 11,884 | 11,884 | ||
| Investments in private equity funds | 0 | 2,108 | 2,108 | ||
| Loan receivables from Growth Equity investments | 1,875 | 1,875 | |||
| 13,731 | 2,156 | 15,887 | |||
| CURRENT ASSETS | |||||
| Financial assets held for trading | |||||
| Investments in listed shares | 65,415 | 65,415 | |||
| Other financial assets at fair value through profit or loss | 52,048 | -52,048 | 0 | ||
| Investments in funds | 0 | 29,695 | 29,695 | ||
| Investments in interest-bearing instruments | 0 | 22,353 | 22,353 | ||
| Receivables | 2,997 | 2,997 | |||
| Cash and cash equivalents | 14,089 | 14,089 | |||
| 134,549 | 0 | 134,549 | |||
| 148,280 | 2,156 | 150,436 | |||
| Shareholders' equity and liabilities | |||||
| SHAREHOLDERS' EQUITY | |||||
| Share capital | 53,608 | 53,608 | |||
| Share premium | 6,896 | 6,896 | |||
| Fair value reserve | 888 | -888 | 0 | ||
| Retained earnings | 80,079 | 1,825 | 81,904 | ||
| Result for the period | 5,399 | 787 | 6,186 | ||
| 146,870 | 1,724 | 148,594 | |||
| NET DEFERRED TAX LIABILITIES | 1,041 | 432 | 1,473 | ||
| CURRENT LIABILITIES | 369 | 369 | |||
| 148,280 | 2,156 | 150,436 | |||
All investments of the Group will be classified as financial assets at fair value through profit or loss from 1 January 2016. The adjustments above result from the change in accounting principle and from the clarification of presentation of the balance sheet described above. Deferred tax liability will be allocated to the change in value of Growth Equity investments.
ADJUSTED QUARTERS FOR 2015
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME, ADJUSTED
| EUR 1,000 | 1/1-31/3/2015 | 1/4-30/6/2015 | 1/1-30/6/2015 | |||
| Realized gains from investments | 506 | 1,538 | 2,044 | |||
| Fair value movements of investments, unrealized | 13,261 | -4,305 | 8,956 | |||
| Dividends | 1,850 | 2,898 | 4,748 | |||
| Interest income | 232 | 196 | 428 | |||
| Total investment income | 15,849 | 327 | 16,176 | |||
| Personnel expenses | -635 | -229 | -864 | |||
| Depreciation and impairment charges | -2 | -2 | -4 | |||
| Other operating expenses | -193 | -235 | -428 | |||
| OPERATING PROFIT/LOSS | 15,019 | -139 | 14,880 | |||
| Financial income and expenses | 283 | -103 | 180 | |||
| RESULT BEFORE TAXES | 15,302 | -242 | 15,060 | |||
| Income taxes* | -2,605 | 642 | -1,963 | |||
| RESULT FOR THE PERIOD | 12,697 | 400 | 13,097 | |||
| * Based on the result for the period | ||||||
| Earnings per share, EUR | 0.83 | 0.03 | 0.86 | |||
| Change to previously reported earnings per share, EUR | 0.02 | 0.13 | 0.15 | |||
| EUR 1,000 | 1/7-30/9/2015 | 1/1-30/9/2015 | 1/1-31/12/2015 | |||
| Realized gains from investments | 2,695 | 4,739 | 1,847 | |||
| Fair value movements of investments, unrealized | -6,288 | 2,668 | 22,659 | |||
| Dividends | 63 | 4,811 | 4,907 | |||
| Interest income | 199 | 627 | 843 | |||
| Total investment income | -3,331 | 12,845 | 30,256 | |||
| Personnel expenses | -236 | -1,100 | -1,689 | |||
| Depreciation and impairment charges | -2 | -6 | -9 | |||
| Other operating expenses | -216 | -644 | -1,041 | |||
| OPERATING PROFIT/LOSS | -3,785 | 11,095 | 27,517 | |||
| Financial income and expenses | -70 | 110 | 157 | |||
| RESULT BEFORE TAXES | -3,855 | 11,205 | 27,674 | |||
| Income taxes* | 812 | -1,151 | -2,638 | |||
| RESULT FOR THE PERIOD | -3,043 | 10,054 | 25,036 | |||
| * Based on the result for the period | ||||||
| Earnings per share, EUR | -0.20 | 0.66 | 1.63 | |||
| Change to previously reported earnings per share, EUR | 0.09 | 0.24 | 0.84 | |||
CONSOLIDATED STATEMENT OF FINANCIAL POSITION, ADJUSTED
| EUR 1,000 | 31/03/2015 | 30/06/2015 | 30/09/2015 | 31/12/2015 | |||
| Assets | |||||||
| NON-CURRENT ASSETS | |||||||
| Intangible assets | 3 | 3 | 2 | 2 | |||
| Tangible assets | 14 | 19 | 17 | 17 | |||
| Investment portfolio | |||||||
| Growth Equity investments | 12,497 | 13,978 | 15,652 | 28,379 | |||
| Investments in private equity funds | 2,230 | 3,406 | 3,985 | 4,217 | |||
| Loan receivables from Growth Equity investments | 1,875 | 1,875 | 1,660 | 1,660 | |||
| 16,619 | 19,281 | 21,316 | 34,275 | ||||
| CURRENT ASSETS | |||||||
| Financial assets held for trading | |||||||
| Investments in listed shares | 82,245 | 65,773 | 62,210 | 74,762 | |||
| Investments in funds | 33,515 | 33,407 | 31,215 | 32,876 | |||
| Investments in interest-bearing securities | 21,955 | 16,968 | 18,550 | 17,111 | |||
| Receivables | 3,977 | 1,129 | 1,052 | 657 | |||
| Cash and cash equivalents | 12,324 | 25,466 | 24,987 | 15,263 | |||
| 154,016 | 142,743 | 138,014 | 140,669 | ||||
| 170,635 | 162,024 | 159,330 | 174,944 | ||||
| Shareholders' equity and liabilities | |||||||
| SHAREHOLDERS' EQUITY | |||||||
| Share capital | 53,608 | 53,608 | 53,608 | 53,608 | |||
| Share premium | 6,896 | 6,896 | 6,896 | 6,896 | |||
| Retained earnings | 88,090 | 83,495 | 83,495 | 83,495 | |||
| Result for the period | 12,697 | 13,097 | 10,054 | 25,036 | |||
| 161,291 | 157,096 | 154,053 | 169,035 | ||||
| NET DEFERRED TAX LIABILITIES | 4,179 | 3,531 | 2,713 | 4,067 | |||
| CURRENT LIABILITIES | 5,165 | 1,397 | 2,564 | 1,842 | |||
| 170,635 | 162,024 | 159,330 | 174,944 | ||||
CONSOLIDATED STATEMENT OF CASH FLOWS, ADJUSTED
| EUR 1,000 | 1/1-31/3/2015 | 1/4-30/6/2015 | 1/1-30/6/2015 | |||
| CASH FLOW FROM OPERATING ACTIVITIES | ||||||
| Result before taxes | 15,302 | -242 | 15,060 | |||
| Adjustments: | ||||||
| Unrealized gains | -10,990 | 2,510 | -8,480 | |||
| Other operations which do not include cash transactions | 2 | 38 | 40 | |||
| Interest income | -244 | -196 | -440 | |||
| Dividend income | -1,850 | -2,898 | -4,748 | |||
| 2,220 | -788 | 1,432 | ||||
| Changes in working capital | ||||||
| Change in shares and other investments | -9,995 | 16,363 | 6,368 | |||
| Change in receivables | -980 | 2,848 | 1,868 | |||
| Change in current liabilities | 4,795 | -3,768 | 1,027 | |||
| -6,180 | 15,443 | 9,263 | ||||
| Dividends received | 1,850 | 2,898 | 4,748 | |||
| Interest received | 244 | 196 | 440 | |||
| Received and paid taxes | 101 | -5 | 96 | |||
| CASH FLOW FROM OPERATING ACTIVITIES | -1,765 | 17,744 | 15,979 | |||
| CASH FLOW FROM INVESTING ACTIVITIES | ||||||
| Investments in intangible and tangible assets | - | -7 | -7 | |||
| CASH FLOW FROM INVESTING ACTIVITIES | - | -7 | -7 | |||
| CASH FLOW FROM FINANCING ACTIVITIES | ||||||
| Dividends paid | - | -4,595 | -4,595 | |||
| CASH FLOW FROM FINANCING ACTIVITIES | - | -4,595 | -4,595 | |||
| CHANGE IN CASH AND CASH EQUIVALENTS | -1,765 | 13,142 | 11,377 | |||
| Cash and cash equivalents at the beginning of the period | 14,089 | 12,324 | 14,089 | |||
| Cash and cash equivalents at the end of the period | 12,324 | 25,466 | 25,466 | |||
| 1/7-30/9/2015 | 1/1-30/9/2015 | 1/1-31/12/2015 | ||||
| CASH FLOW FROM OPERATING ACTIVITIES | ||||||
| Result before taxes | -3,855 | 11,205 | 27,674 | |||
| Adjustments: | ||||||
| Unrealized gains | 2,801 | -5,679 | -23,180 | |||
| Other operations which do not include cash transactions | 2 | 42 | 45 | |||
| Interest income | -200 | -640 | -855 | |||
| Dividend income | -63 | -4,811 | -4,907 | |||
| -1,315 | 117 | -1,223 | ||||
| Changes in working capital | ||||||
| Change in shares and other investments | -880 | 5,488 | -2,746 | |||
| Change in receivables | 77 | 1,945 | 2,214 | |||
| Change in current liabilities | 1,168 | 2,195 | 1,472 | |||
| 365 | 9,628 | 940 | ||||
| Dividends received | 63 | 4,811 | 4,907 | |||
| Interest received | 200 | 640 | 855 | |||
| Received and paid taxes | -7 | 89 | 83 | |||
| CASH FLOW FROM OPERATING ACTIVITIES | -694 | 15,285 | 5,562 | |||
| CASH FLOW FROM INVESTING ACTIVITIES | ||||||
| Loan receivables from Growth Equity investments | 215 | 215 | 215 | |||
| Investments in intangible and tangible assets | - | -7 | -8 | |||
| CASH FLOW FROM INVESTING ACTIVITIES | 215 | 208 | 207 | |||
| CASH FLOW FROM FINANCING ACTIVITIES | ||||||
| Dividends paid | - | -4,595 | -4,595 | |||
| CASH FLOW FROM FINANCING ACTIVITIES | - | -4,595 | -4,595 | |||
| CHANGE IN CASH AND CASH EQUIVALENTS | -479 | 10,898 | 1,174 | |||
| Cash and cash equivalents at the beginning of the period | 25,466 | 14,089 | 14,089 | |||
| Cash and cash equivalents at the end of the period | 24,987 | 24,987 | 15,263 | |||
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY, ADJUSTED
| EUR 1,000 | Share capital | Share premium | Retained earnings | Result for the period | Total | ||
| Shareholders' equity 1 January 2015 | 53,608 | 6,896 | 81,904 | 6,186 | 148,594 | ||
| Allocations | 6,186 | -6,186 | 0 | ||||
| Result for the period | 12,697 | 12,697 | |||||
| Shareholders' equity 31 March 2015 | 53,608 | 6,896 | 88,090 | 12,697 | 161,291 | ||
| Shareholders' equity 1 January 2015 | 53,608 | 6,896 | 81,904 | 6,186 | 148,594 | ||
| Allocations | 6,186 | -6,186 | 0 | ||||
| Dividend | -4,595 | -4,595 | |||||
| Result for the period | 13,097 | 13,097 | |||||
| Shareholders' equity 30 June 2015 | 53,608 | 6,896 | 83,495 | 13,097 | 157,096 | ||
| Shareholders' equity 1 January 2015 | 53,608 | 6,896 | 81,904 | 6,186 | 148,594 | ||
| Allocations | 6,186 | -6,186 | 0 | ||||
| Dividend | -4,595 | -4,595 | |||||
| Result for the period | 10,054 | 10,054 | |||||
| Shareholders' equity 30 September 2015 | 53,608 | 6,896 | 83,495 | 10,054 | 154,053 | ||
| Shareholders' equity 1 January 2015 | 53,608 | 6,896 | 81,904 | 6,186 | 148,594 | ||
| Allocations | 6,186 | -6,186 | 0 | ||||
| Dividend | -4,595 | -4,595 | |||||
| Result for the period | 25,036 | 25,036 | |||||
| Shareholders' equity 31 December 2015 | 53,608 | 6,896 | 83,495 | 25,036 | 169,035 | ||
Norvestia will publish 20 April 2016 its Interim Report for 1 January–31 March 2016 prepared according to the new accounting principles.
Norvestia Oyj
Juha Kasanen
Managing Director
DISTRIBUTION
Nasdaq Helsinki
Main media
www.norvestia.fi